Property Info
- MLS O6424283
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2285
- Living Area (sqft) 1741
- Foundation Slab
- Min Lease -
- HOA Fees $255.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield8.6% | Annual Rent$29,940.00 | Property Taxes$6,088.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,940.00 $2,495.00 / mo | $149,700.00 $2,495.00 / mo | $299,400.00 $2,495.00 / mo | |||
| Estimated Expenses | $6,088.00 | $30,440.00 | $60,880.00 | |||
| Net Cash Flow | $23,852.00 | $119,260.00 | $238,520.00 | |||
| HOA Fees | $3,060.00 | $15,300.00 | $30,600.00 |